For saleSingle family
$569,365
645 Sierra Pkwy
Waconia MN 55387
4 beds, 3 baths, 2,439 sqft
645 Sierra Pkwy is a 4 beds, 3 baths, 2,439 sqft single family home for sale at $569,365 in Waconia MN 55387. At 20% down it rents for an estimated $2,500/mo and returns -$1,565/mo a month at a 3.4% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,500/mo
- Monthly cash flow
- -$1,565/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.5%
- Max offer
- $296,500
Offer ≤ $296,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading